| Revenue | DKK 4,1M | -75% |
| EBITDA | DKK 587K | -95% |
| Net profit | DKK -106K | -101% |
| Total assets | DKK 15,2M | -26% |
| Equity | DKK 4M | -68% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.494 | 5.494 | 6.538 | 5.762 | 8.424 | 8.672 | 9.817 | 9.104 | 11.603 | 11.476 | 23.131 | 16.543 | 4.078 |
| Staff expenses | -5.157 | -4.103 | -5.625 | -6.216 | -6.903 | -8.621 | -8.396 | -9.733 | -9.133 | -9.588 | -19.898 | -4.654 | -3.491 |
| EBITDA | 1.337 | 1.391 | 913 | -305 | 1.521 | 51 | 1.421 | -628 | 2.470 | 1.888 | 3.233 | 11.889 | 587 |
| Depreciation & amort. | 656 | -820 | 18 | -0 | -9 | -12 | -210 | -220 | -228 | -19 | -172 | -433 | -388 |
| EBIT | 681 | 571 | 895 | -305 | 1.512 | 38 | 1.211 | -848 | 2.242 | 1.869 | 3.061 | 11.455 | 199 |
| Net financials | -185 | -129 | -10 | -5 | 5 | -83 | -81 | -38 | -28 | -41 | -70 | 113 | -14 |
| Profit before tax | 496 | 442 | 885 | -310 | 1.517 | -27 | 1.130 | -886 | 2.214 | 1.828 | 2.991 | 11.568 | 184 |
| Tax | 129 | 139 | 211 | 74 | 334 | 9 | 253 | -184 | 487 | 402 | 659 | 2.531 | 291 |
| Net profit | 367 | 303 | 674 | -384 | 1.183 | -36 | 877 | -702 | 1.727 | 1.426 | 2.332 | 9.037 | -106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.629 | 5.889 | 4.653 | 3.492 | 5.014 | 4.728 | 6.254 | 5.147 | 7.709 | 8.324 | 10.912 | 20.662 | 15.218 |
| Equity | 508 | 1.811 | 2.583 | 2.199 | 3.382 | 764 | 1.641 | 189 | 1.916 | 2.342 | 3.674 | 12.711 | 4.005 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 1.347 | 1.178 | 0 | 329 | 0 |
| Short-term debt | 5.121 | 4.078 | 2.071 | 1.293 | 1.632 | 3.964 | 4.613 | 4.880 | 4.447 | 4.804 | 7.212 | 7.408 | 10.977 |
| Total debt | 5.121 | 4.078 | 2.071 | 1.293 | 1.632 | 3.964 | 4.613 | 4.958 | 5.793 | 5.983 | 7.212 | 7.737 | 10.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2000 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
CR Management | Management | 2010 | — | — |
TK Management | Management | 2023 | — | — |
MD Management | Management | 2018 | — | — |
MØ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
FREGU ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Michael Thurau | Chief Executive Officer | 0 companies |
| Christian Ravn | Management | 0 companies |
| Tania Kongsbach Larsen | Management | 0 companies |
| Michael Dyrvig Lauritzen | Management | 0 companies |
| Morten Ørsted | Management | 0 companies |
| Lars Gravesen | Board of Directors | 0 companies |
| Stewart Holness | Chairman | 0 companies |
| Birgitte Ravn de la Cruz | Board of Directors | 0 companies |
| Gunnar Frederik Ørsted | Board of Directors | 0 companies |
| Hans Christian Pape | Chairman | 0 companies |
| Nina Margrethe Gravesen | Chairman | 0 companies |
| James Edward Mackay | Chairman | 0 companies |
| Heidi Sejersbøl Kristiansen | Chairman | 0 companies |
| Cassie Man-Sen McCormick | Board of Directors | 0 companies |
| Henrik Winther Olsen | Board of Directors | 0 companies |
| Neil David Leishman | Board of Directors | 0 companies |
| Mogens Nielsen | Chairman | 0 companies |
| Peter Nissen Ravn | Board of Directors | 0 companies |
| Ida Elisabeth Bratting Kongsted | Board of Directors | 0 companies |
| Leonard James Campbell | Board of Directors | 0 companies |
| Odysseus Thagaard | Board of Directors | 0 companies |
| Robert Paul Anthony O'Brien | Board of Directors | 0 companies |
| Jakob Andreas Ørsted | Board of Directors | 0 companies |